Introduction
We presented the business analysis of Singapore listed construction firm Hock Lian Seng (HLS). Today, we are going to touch on the financial analysis of Hock Lian Seng, which is something new to us.
If
you are a loyal reader of this blog, you might have noticed our
preference for companies with healthy balance sheet, strong free cash
flow (FCF) generating capability, strong Return on Invested Capital
(ROIC) as opposed to more commonly used ROE, and attractive valuations.
Our preference has resulted in respectable return in our portfolio
(at least for now), but it also created another problem without us
noticing. By screening stocks with our preset criteria, we unknowingly
created a portfolio consists of stocks with very similar nature or even
in the same industry, which exposes to high concentration risk. With
such rigid stock selection process, some good investment opportunities
(like property developers and major contractors) would have been
filtered out in the first place due to their business nature and
accounting methods.
HLS has both civil engineering and property development segments. And with its strong balance sheet (which explains the Title: The Deep Pocketed Construction Firm)
and its clear cut eye-candy annual reports, made it perfect for our
first attempt to study property developer and major construction firm.
With our limited experience in analyzing such companies, we are afraid
that this post would not be able to serve you as a complete guide to
analyze property and construction firm, but it sure can give you some
insights next time you analyze one.
Revenue Recognition
Construction Segment (Civil Engineering)
First
of all, in construction sector, there's normally order book disclosure
(well, avoid those who don't Teven disclose their order book) in
financial reports to get a rough picture of future earnings visibility.
Illustration 1: The order book of HLS construction segment
(Civil Engineering segment)
The cash flow and earnings of construction segment is not as fluctuating as property segment, due to an invoicing method called progress billings. Here's
a brief definition for you if you are an office worker like me who is
never familiar with terms in construction sector. For businesses that
engages in projects with long timelines and large budgets, it can be
pretty difficult to identify the fairest way to invoice clients. On one
hand, clients don't want to cut huge checks before any work has been
completed. But from the construction firm's perspective, it is almost
impossible to keep up with all the costs of completing a large-scale
project without any cash coming in the door. That's when progress
billing came into the picture. Progress billing is the process of
incrementally invoicing clients for a large-scale project based on the
percentage of work already completed.
Therefore,
the revenue is being recognized in financial reports as soon as such
certain percentage of work has been completed. In HLS financial reports
you would see items like this:
Taken from Pg 9 of HLS Q4FY16 Financial Report
Taken from Pg 3 of HLS Q4FY16 Financial Report
The
figures underlined in Red, SGD 117.5 million and SGD 77.4 million in
FY16 and FY15 respectively indicate the revenue being recognized from
the construction (civil engineering) segment. The figures underlined in
Blue indicate part contract works completed by HLS but yet recognized
as revenue, and the figures underlined in Green indicate contract work
already recognized as revenue but yet to be completed. In other words,
as at Q4FY16, the net work-in-progress is - SGD 22.67 mil (SGD 30.385
mil - SGD 7.708 mil), indicating HLS has billed ahead of what they have
completed building.
Property Segment
For
property segment, revenue is recognized using either percentage of
completion method (POC) or completed contract method (COC), two
different accounting measures. Under POC method, Revenue, Developmental
Costs and Profit (or Losses) from the property projects are being
recognized periodically at certain stages of the project, along the
entire project cycle. While under COC method, Revenue, Developmental
Costs and Profit (or Losses) from the property property projects are
only being recognized at the end of the project period, when Temporary
Occupation Permit (TOP) is obtained. Now, it is essential to know which
accounting measure is being adopted by the property developer being
analyzed.
In
our previous HLS business analysis, we mentioned that HLS has completed
3 property projects, i.e. Ark @ Gambas, Ark @ KB and The Skywoods (via
joint venture). The only remaining property project on hands is Shine @
Tuas South. From the financial reports of HLS, we found that the
management is adopting COC accounting measure for Ark@ Gambas, Ark @ KB
and Shine @ Tuas South, and POC method of The Skywoods (probably because
it is a joint venture project).
So, you will see items like this in financial reports of HLS:
Taken from page 34 of HLS FY15 Annual Report
Taken from Pg 1 of HLS Q4FY16 financial report
The
figures underlined in Red indicate the share of profit from The
Skywoods joint venture project, which is recognized along the project
the entire project cycle (SGD 43k recognized in FY14, SGD 8 million
recognized in FY15 and SGD 11.5 million recognized in FY16).
Taken from page 60 of HLS FY15 Annual Report.
The
figures indicated in Orange indicate the revenue recognized from own
property project ( Ark @ Gambas and Ark @ KB), which was only recognized
when TOP was obtained, using COC method. The TOP of Ark @ Gambas was
obtained in FY14, therefore revenue of SGD 192.9 million was recorded in
that financial year. And TOP of Ark @ KB was obtained in FY15,
contributed SGD 89 mil to the group revenue in FY15.
Taken from page 38 of HLS FY15 Annual Report
With
COC accounting measure, not only the revenue to be recognized only when
TOP was obtained, but the cost as well. Therefore, before TOP is
obtained, every cost incurred in property development is recorded at
Current Assets, highlighted in Blue, and every progress billing to
property buyers are recorded at Current Liabilities, highlighted in
Green.
Once
you know the accounting method for the property segment adopted by HLS,
you would know Illustration 2 below has very limited meaning. The
sales of Ark @ Gambas (SGD 192.9 million )and Ark @ KB (SGD 89 million)
was being recognized in FY 13 and FY 14 (using COC method), resulted in
outstanding performances in the two financial years. Without the
contribution of property segment, no wonder FY 16 results look bad from
the book.
Illustration 2: Revenue, Gross Profit and Net Profit of HLS
from FY11 to TTM Q4 FY16
Here's
what it is like (Illustration 3) when we took out the property
contribution from HLS books over the past 5 financial years. We are only
able to show you the Revenue (without Gross Profit and Net Profit)
because the breakdown of costs was not presented in annual reports. The
performance of HLS in FY15 and FY16 doesn't look that bad after all.
Illustration 3: Revenue of HLS from FY11 to TTM Q4 FY16
Management Efficiency
Management
efficiency metric is another topic we would like to cover when
analyzing property developer and construction firm. Return on equity
(ROE), Return on assets (ROA), and Return on invested capital (ROIC) are
the three most prevalent metrics used to obtain an idea of the
returns a company generates. The widely used ROE (Net
Income/Shareholder's Equity) looks at how effectively a business is
using the shareholders' equity (which is why it is most relevant to us
as shareholders). However, as Assets = Liabilities + Equity, the more
debt taken by the company would result in smaller percentage of equity
to the total assets, pushing up the ROE. ROA (Net Income/Total Assets)
metric on the other hand, doesn't have the same concern as it remains
stable throughout all capital structures. But then, it has its own
limitation when a company is holding a lot of cash or assets for sale
which is not generating any income. These assets, while not expected to
generate income are used in the calculation thereby causing the return
on assets to appear lower than that which the company's actual
productive assets generate. The limitation of ROA has led to the
invention of ROIC, some would consider ROIC as the enhanced version of
ROA. ROIC (Net Operating Income/ Total Assets - Non-interest bearing
Current Liabilities - Excess Cash) strips out all the non-operating
assets (like cash, financial instruments) so that the current assets
that aren't expected to generate core earnings are not included in the
calculation. Non-interest bearing liabilities (like payables, provisions
for tax) would also be excluded from the denominator because these are
not capital invested by the company itself to generate return.
The
efficiency ratio of HLS is interesting as they indicate inconsistent
results. While ROE shows a decent return, ROA shows a subpar return and
ROIC shows a sky-high return as indicated Illustration 4.
Illustration 4: Management Efficiency of HLS
Let's
start with our favourite metric ROIC. Unlike ROA and ROE, the formula
of ROIC is not as straightforward and standard. There
can't be one-formula-for-all when it comes to ROIC, as we need to
determine manually what is the invested capital (the capital utilized by
the company to generate core net profit). We are now going to examine
the balance sheet of HLS in latest financial report. As mentioned above,
we will identify the operating assets of HLS (where we will put "+"
marks) and take out non-interest bearing liabilities of HLS (where we
will put "-" marks).
Taken from Pg 3 of HLS Q4FY16 financial report
Some explanations:
1) Investment in joint venture - Included as Invested Capital because it contributed to joint venture profit (The Skywoods).
2) Investment properties - Included as Invested Capital because it contributed to the rental income of Revenue.
2) Investment properties - Included as Invested Capital because it contributed to the rental income of Revenue.
3) Development properties - Included as Invested Capital because it contributed to revenue from property segment.
4) Contract work-in-progress - Included as Invested Capital because it contributed to construction segment in revenue.
5) Prepayment and deposits - Included as Invested Capital because it is necessary for the business to carry on.
6)
Trade and other payables - Excluded from Invested Capital because it is
capital invested by HLS suppliers or contractors (as opposed to HLS
itself)
7)
Progress billings in excess of work-in-progress - Excluded form
Invested Capital becasue it is capital invested by HLS clients (as
opposed to HLS itself)
Perhaps
now we know why ROIC of HLS is high as a kite! The invested capital of
HLS is so low (even negative) if it wasn't for the Development
Properties (underlined in Blue) in Current Assets. This is because
progress billings in excess of work-in-progress is higher than contract
work-in -progress in current assets (underlined in Green), which means
HLS is always claiming ahead of what they have completed. On one hand,
it can be read as positive as HLS doesn't need to invest its own capital
to generate the core profit. On the other hand, it is hard to justify
it from business perspective, and especially when the figure is in
negative.
We
move on to analyze ROA. The low ROA of HLS is partly because HLS is
holding a large chunk of cash and investment products (underlined in
Pink) in its balance sheet. These assets are not generating core income
therefore not included in ROIC, but inlcuded in ROA. Second, remember we
mentioned one of the main reason ROA is preferred over ROE because it
won't be affected by capital structure of the company (highly leverage
companies tend to have higher ROE). In the case of HLS, ROA is being
dragged down by the high current liabilities. But to be fair, little of
the liabilities are actual debts taken by HLS. The major component of
current liabilities is excess in work-in-progress as mentioned above.
Therefore,
in the case of HLS, the limitations in ROIC and ROA makes ROE the
next most suitable metric to measure the management performance. ROE of
HLS shows rather unstable in Illustration 5 below. This is due to the
distortion in earning effect created by the property segment. Remember,
with COC accounting measure, the earnings from property segment of HLS
was recognized in FY14 and FY15 (upon TOP). Furthermore, before TOP, the
development cost of HLS was recorded as Development Properties in
Current Assets, resulting in higher assets in previous year, lowering
ROE. With current Shine @ Tuas South project on hand, we expect to see
more cash spent for the project without any return before TOP, therefore
lowering on management efficiency. Investors can average the ROE to get
a fairer number.
Illustration 5: ROE of HLS
Balance Sheet
Unlike
most of the property developers and construction firms, HLS has a very
strong cash position. As at TTM 4QFY16, HLS is maintaining a net cash of
RM 195 million or 38 cent per share, equivalent to 61.65% of market
capitalization at time of writing. This net cash of 38 cent per share is
including recent dividend announcement on 23 February 2017. P/S: the management announced special dividend (10 cent) + Interim Dividend (2.5 cent per share). After the payout, the dividend will be deducted from the cash of HLS to the hand of shareholders.
While
we like the strong cash position of HLS, we notice that HLS has a very
inconsistent free cash flow due to its property segment. Property
segment always incur high cash outflow for land acquisition in
particular year. Free cash flow is one of the most important aspect to
assess the future dividend paying ability of a company. Therefore, we
don't think the payout of special dividend is likely to incur again.
Valuation
At
price of SGD 0.62 at time of writing, HLS is trading at EV/EBIT of
5.07x. Assuming a standard EV/EBIT of 8x, the target price of HLS would
be SGD 0.76, with 22.2% potential gain. Before arriving to the intrinsic
value of HLS, here are some considerations made:
1)
EV/EBIT of 5.07x was arrived with core earnings of TTM 4QFY16 results
(which was without property segment contribution, and has stripped out
other income and joint venture profit). In other words, the target price
of SGD 0.76 is arrived with the assumption of no profit contribution
from property segment in coming years. P/S:
nor we assume any losses to be incurred in the property segment. Any
profit contributed from Shine @ Tuas South in coming year will be a
positive surprise to us, vice versa.
2)
Since the valuation of HLS is derived only from the construction
segment of HLS, we need to justify the sustainability of earnings from
construction segment, at least at FY16 level. Our justification is that,
from Illustration 1, HLS is currently having record-high order book.
Conclusion
In
previous post, we presented full business analysis on Hock Lian Seng.
In this post, we point out the accounting measures adopted in property
development segment and construction segment, which would affect the
revenue recognition and management efficiency ratio of the company. We
give a target price of SGD 0.76, based on EV/EBIT of 8x, conservatively
assume no profit to be made from the property development segment, and
on the back of record high order book.
References:
HOCK LIAN SENG Annual Report FY 2013 to FY 2016
HOCK LIAN SENG Financial Report 1QFY16-4QFY16, 1QFY15-4QFY15, 1QFY14-4QFY14, 1QFY13-4QFY13
Philip Capital Research Report dated 4 July 2016
UOB Kay Hian Research Report dated 16 February 2017
https://thumbtackinvestor.wordpress.com/category/companies/hock-lian-seng-group/
https://www.stockifyblog.com/single-post/hls-finance
https://www.stockifyblog.com/single-post/hls-finance
